Valuation T-Mobile US, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 02:21:58 2024-09-18 pm EDT			5-day change	1st Jan Change
198.04 ^USD	-2.30%		+0.42%	+24.35%

08:21pm	T-Mobile US Expects 12 Million 5G Broadband Customers by 2028, CEO Says	MT
07:56pm	T-Mobile US Raises Quarterly Dividend 35% to $0.88 a Share, Payable Dec. 12 to Holders of Record Nov. 27	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	67,094	167,374	144,865	174,182	185,418	236,507	-	-
Change	-	149.46%	-13.45%	20.24%	6.45%	27.55%	-	-
Enterprise Value (EV) ¹	90,535	230,621	215,002	244,166	257,797	312,981	318,941	323,053
Change	-	154.73%	-6.77%	13.56%	5.58%	21.41%	1.9%	1.29%
P/E ratio	19.5x	50.9x	48.1x	68x	23.1x	21.9x	18x	15.1x
PBR	2.33x	2.56x	2.1x	2.48x	2.96x	3.87x	3.92x	4.03x
PEG	-	-1.5x	-5.31x	-4.7x	0x	0.7x	0.8x	0.8x
Capitalization / Revenue	1.49x	2.45x	1.81x	2.19x	2.36x	2.92x	2.8x	2.69x
EV / Revenue	2.01x	3.37x	2.68x	3.07x	3.28x	3.87x	3.77x	3.67x
EV / EBITDA	6.76x	9.39x	7.99x	8.78x	8.76x	9.88x	9.4x	8.98x
EV / EBIT	15.8x	34.8x	31.2x	37.3x	18.1x	17.8x	16.1x	15.1x
EV / FCF	19.3x	76.8x	38.1x	31.9x	19x	18.5x	17.9x	18.1x
FCF Yield	5.18%	1.3%	2.63%	3.14%	5.27%	5.4%	5.57%	5.52%
Dividend per Share ²	-	-	-	-	0.65	2.649	2.934	3.24
Rate of return	-	-	-	-	0.41%	1.31%	1.45%	1.6%
EPS ²	4.02	2.65	2.41	2.06	6.93	9.254	11.27	13.38
Distribution rate	-	-	-	-	9.38%	28.6%	26%	24.2%
Net sales ¹	44,998	68,397	80,118	79,571	78,558	80,861	84,604	87,931
EBITDA ¹	13,383	24,557	26,924	27,821	29,428	31,676	33,920	35,964
EBIT ¹	5,722	6,636	6,892	6,543	14,266	17,599	19,834	21,443
Net income ¹	3,468	3,064	3,024	2,590	8,317	10,775	12,290	13,426
Net Debt ¹	23,441	63,247	70,137	69,984	72,379	76,474	82,434	86,546
Reference price ²	78.42	134.85	115.98	140.00	160.33	202.70	202.70	202.70
Nbr of stocks (in thousands)	855,575	1,241,187	1,249,054	1,244,154	1,156,475	1,166,784	-	-
Announcement Date	2/6/20	2/4/21	2/2/22	2/1/23	1/25/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
T-MOBILE US, INC.	21.9x	3.87x	9.88x	+1.31%	237B
AT&T INC.	10.81x	2.26x	6.21x	+5.13%	156B
SOFTBANK GROUP CORP.	33.47x	3.84x	13.92x	+0.54%	83.58B
KDDI CORPORATION	13.75x	1.93x	6.27x	+3.09%	69.37B
VODAFONE GROUP PLC	11.65x	1.36x	4.59x	+5.82%	26.74B
CHINA UNICOM HONG KONG LIMITED	8.58x	0.3x	1.15x	+6.86%	24.66B
ADVANCED INFO SERVICE	23.42x	4.75x	9.29x	+3.73%	23.08B
TELENOR ASA	9.74x	3.33x	7.66x	+7.09%	17.41B
VODACOM GROUP LIMITED	12.23x	1.72x	4.6x	+6.09%	12.25B
TRUE CORPORATION	112.37x	3.88x	8.35x	+0.20%	11.18B
Average	25.79x	2.73x	7.19x	+3.99%	66.1B
Weighted average by Cap.	20.06x	3.03x	8.40x	+3.00%